| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 170 000.00 | | 1 170 000.00 | 1 170 000.00 |
BX Customers and related accounts | 21 000.00 | | 21 000.00 | 21 000.00 |
BZ Other receivables | 4 506.00 | | 4 506.00 | 4 506.00 |
CF Cash and cash equivalents | 18 056.00 | | 18 056.00 | 18 056.00 |
CJ TOTAL (II) | 43 562.00 | | 43 562.00 | 43 562.00 |
CM Bond redemption premiums (IV) | 114 413.00 | | 114 413.00 | 114 413.00 |
CO Grand total (0 to V) | 1 327 975.00 | | 1 327 975.00 | 1 327 975.00 |
CU Other investments | 1 170 000.00 | | 1 170 000.00 | 1 170 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 870 000.00 | 870 000.00 | | 870 000.00 |
DH Retained earnings | -33 783.00 | | | -33 783.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 533.00 | -33 783.00 | | -33 533.00 |
DL TOTAL (I) | 802 685.00 | 836 217.00 | | 802 685.00 |
DS Convertible Bond Issues | 476 099.00 | 476 099.00 | | 476 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 500.00 | 17 226.00 | | 18 500.00 |
DX Trade payables and related accounts | 27 036.00 | 23 341.00 | | 27 036.00 |
DY Tax and social security liabilities | 3 656.00 | 6 641.00 | | 3 656.00 |
EC TOTAL (IV) | 525 291.00 | 523 307.00 | | 525 291.00 |
EE Grand total (I to V) | 1 327 975.00 | 1 359 524.00 | | 1 327 975.00 |
EG Accrued income and payables due within one year | 525 291.00 | 523 307.00 | | 525 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 210 000.00 | | 210 000.00 | 210 000.00 |
FJ Net sales | 210 000.00 | | 210 000.00 | 210 000.00 |
FR Total operating income (I) | | | 210 000.00 | |
FW Other purchases and external expenses | | | 197 783.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GF Total Operating Expenses (II) | | | 197 948.00 | |
GG - OPERATING RESULT (I - II) | | | 12 052.00 | |
GQ Financial allocations to depreciation and provisions | | | 30 585.00 | |
GR Interest and similar expenses | | | 15 000.00 | |
GU Total financial expenses (VI) | | | 45 585.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 585.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 210 000.00 | 192 500.00 | | 210 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 533.00 | 226 283.00 | | 243 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 533.00 | -33 783.00 | | -33 533.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 170 000.00 | | | 1 170 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 170 000.00 | |
I4 DECREASES Grand Total | | | 1 170 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 170 000.00 | | | 1 170 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
SP movement on recurrent charges - Reimbursement premiums forbonds | 144 998.00 | | 30 585.00 | 144 998.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 476 099.00 | | | 476 099.00 |
8B Suppliers and Related Accounts | 27 036.00 | 27 036.00 | | 27 036.00 |
UX Other trade receivables | 21 000.00 | 21 000.00 | | 21 000.00 |
VB VAT | 4 506.00 | 4 506.00 | | 4 506.00 |
VI Group and Associates | 18 500.00 | 18 500.00 | | 18 500.00 |
VJ Loans taken out during the year | 175 583.00 | | | 175 583.00 |
VK Loans repaid during the year | 144 998.00 | | | 144 998.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 506.00 | 25 506.00 | | 25 506.00 |
VW VAT | 3 656.00 | 3 656.00 | | 3 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 525 291.00 | 49 192.00 | | 525 291.00 |
